Flat SE9 2 beds 1 bath

Bexley Road, Eltham SE9

London, England · SE9

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£7,181

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£38,850

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,968	£14,178	£14,390	£14,750	£15,119	£72,404
Total Expenses	£12,567	£12,638	£12,700	£12,778	£12,857	£63,539
Profit Before Tax	£1,401	£1,540	£1,690	£1,972	£2,261	£8,865
Profit After Tax	£1,135	£1,247	£1,369	£1,598	£1,832	£7,181
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£1,138	£6,947	£11,544	£15,137	£11,264	£46,030
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	52%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change